Susser Petroleum Partners (SUSP or the Partnership) completed its initial public offering of common units representing limited partnership interests on September 25, 2012, and is providing certain actual and pro forma results for the three- and nine- month periods ended September 30, 2011 and 2012. The pro forma results show actual gallons sold but reflect revenues and gross margins as if the Partnership had completed its initial public offering and related transactions and had been operating as an independent entity under its current contractual arrangements with affiliates since January 1, 2011. Additional detail regarding our pro forma adjustments are included in the attached statements. Management believes the pro forma presentation provides investors with a more relevant comparison to historical and future periods as opposed to actual results.

For the third quarter of 2012, pro forma total revenue increased 12 percent to $1.1 billion compared to $993.3 million in the third quarter of 2011. The increase was driven primarily by an 11 percent increase in total gallons sold and a 0.9 percent increase in the average selling price per gallon. Of the total third quarter pro forma revenues, 66.6 percent was from motor fuel sales to affiliates, 33.2 percent was from motor fuel sales to other third-parties, 0.1 percent came from rental income, and 0.1 percent was from other income.

Affiliate customers as of September 30, 2012 include 552 Stripes® convenience stores operated by our parent company (Susser Holdings Corporation or SUSS), as well as SUSS' sales of motor fuel under consignment arrangements at 88 of its independently operated convenience stores. Total gallons of motor fuel sold to affiliates during the full third quarter increased 8.2 percent versus the prior-year period to 247.6 million gallons. Pro forma gross profit on motor fuel sold to affiliates totaled $7.4 million versus $6.9 million in the comparable three-month period last year. Both periods' pro forma gross profit reflects the contracted margin of 3 cents per gallon (CPG) for fuel sold to Stripes® stores and consignment locations.

Third-party customers of SUSP include 484 independent dealers under long-term fuel supply agreements and approximately 1,300 commercial customers. Total gallons of motor fuel sold to third parties increased year-over-year by 17.4 percent to 119.8 million gallons for the quarter. Pro forma gross profit on motor fuel sold to these third-party customers was $5.6 million, or 4.7 CPG, compared to $4.5 million, or 4.4 CPG, in the prior-year period.

Pro forma total gross profit increased by 14.8 percent to $14.6 million for the third quarter of 2012 compared to the prior-year period. On a weighted average basis, pro forma fuel margin for all gallons sold increased from 3.4 CPG in the third quarter of 2011 to 3.6 CPG in the most recent quarter.

Reported Financial Results

Net income for the full quarter was $3.6 million, which includes the results of Susser Petroleum Company LLC, our accounting predecessor (Predecessor), from July 1, 2012 through September 24, 2012 and the Partnership for the six day period from September 25, 2012 to September 30, 2012. Limited partners' interest in net income subsequent to the closing of the initial public offering on September 25, representing a six-day period, was $574,000, or $0.03 per common unit.

Adjusted EBITDA totaled $7.7 million for the full quarter. For the six day period of SUSP operations, Adjusted EBITDA was $666,000 and distributable cash flow was $644,000. Adjusted EBITDA and distributable cash flow are non-GAAP financial measures. For additional information, including a reconciliation to the most comparable GAAP measure, please see the tables and disclosures at the end of this news release.

Concurrent with the IPO, SUSP entered into a $250 million revolving credit facility agreement with a syndicate of banks and a $180.7 million term loan and security agreement. A portion of the $206 million IPO proceeds were invested in short-term marketable securities, which will be used to pre-fund capital expenditures. At September 30, unused availability on the SUSP revolver was $237.2 million. At the end of September, SUSP reported $195.5 million of cash and marketable securities on the balance sheet, and its total debt outstanding was $181.8 million, for net debt less cash and marketable securities of ($13.7) million.

"We are pleased to be reporting such favorable results of Susser Petroleum Partners for the first time as a publicly traded partnership and to be announcing our first quarterly distribution," said Sam L. Susser, Chairman and Chief Executive Officer.

"The Partnership is off to a strong start, with robust year-over-year growth in fuel volumes and revenues, reflecting the strength of the Texas economy. We anticipate further opportunities for substantial growth, both through new stores at the Stripes chain and through new relationships with independent dealers and commercial customers, as well as through growing rental income from the purchase and lease-back of newly constructed Stripes stores."

Quarterly Distribution

SUSP announced today that the board of directors of its general partner has approved its first quarterly distribution for the third quarter of 2012 of $0.0285 per unit. This prorated amount corresponds to six days of its minimum quarterly cash distribution of $0.4375 per unit, or $1.75 on an annualized basis. The total distribution amount of approximately $624,000 is being paid from distributable cash flow of $644,000 for the six day period.

The proration period is from the closing date of SUSP's initial public offering on September 25 through the end of the quarter on September 30. The distribution will be paid November 29 to unitholders of record on November 19. Immediately prior to the distribution there will be 21,878,872 units outstanding, including all of the Partnership's common and subordinated units.

Factors Affecting Comparability

Reported results of operations for the three-month and nine-month periods ending September 30, 2012 include the results of the Partnership's Predecessor up to September 25, 2012, at which time Susser Petroleum Partners LP assumed operations. Prior to September 25, 2012, the Predecessor did not charge intercompany gross profit on motor fuel sales to Susser Holdings' Stripes convenience stores. Additionally, not all of the wholesale operations of the Predecessor were contributed to SUSP, such as consignment location fuel sales and the fuel transportation assets and operations. As a result, actual operating results are not comparable on a period-to-period basis.

Selected pro forma information is being provided which reflects certain SUSP results as if the current structure and contracts had been in place on January 1, 2011. Additionally, a reconciliation of the post-closing period to the full third quarter results can be found in the attached tables. For additional information, please refer to disclosures in the Partnership's quarterly report on Form 10-Q which will be filed with the Securities and Exchange Commission by November 14th.

Third Quarter Earnings Conference Call

The management teams of SUSP and SUSS will hold a conference call today at 10:00 a.m. ET (9:00 a.m. CT) to discuss third quarter results for both Susser Holdings Corporation (NASDAQ: SUSS) and Susser Petroleum Partners LP. To participate in the call, dial 480-629-9771 10 minutes prior to the call and ask for the Susser conference call. The call will also be accessible live and for later replay via webcast in the Investor Relations section of Susser Holdings' web site at www.susser.com and Susser Petroleum Partners' web site at www.susserpetroleumpartners.com under Events and Presentations. A telephone replay will be available through November 14 by calling 303-590-3030 and using the pass code 4568290#.

This news release contains "forward-looking statements" which are based on current plans and expectations and involve a number of risks and uncertainties that could cause actual results and events to vary materially. For a full discussion of these risks and uncertainties, please refer to the "Risk Factors" section of our Prospectus filed with the Securities and Exchange Commission on September 21, 2012. These forward-looking statements are based on and include our expectations as of the date hereof. Subsequent events and market developments could cause our expectations to change. While we may elect to update these forward-looking statements at some point in the future, we specifically disclaim any obligation to do so, even if new information becomes available, except as may be required by applicable law.

Qualified Notice

This release is intended to be a qualified notice under Treasury Regulation Section 1.1446-4(b). Brokers and nominees should treat 100 percent of Susser Petroleum Partners' distributions to non-U.S. investors as being attributable to income that is effectively connected with a United States trade or business. Accordingly, Susser Petroleum Partners' distributions to non-U.S. investors are subject to federal income tax withholding at the highest applicable effective tax rate.

The following presentation reflects the pro forma revenues and gross profit for SUSP had the transactions and contracts related to the IPO occurred as of January 1, 2011. Specifically, the following pro forma schedules give effect to:

the contribution by our Predecessor to us of substantially all of the assets and operations comprising its wholesale motor fuel distribution business (other than its motor fuel consignment business and transportation assets and substantially all of its accounts receivable and payable);

the contribution by SUSS and our Predecessor to us of certain convenience store properties;

our entry into a fuel distribution contract with SUSS, which provides (i) a three cent fixed profit margin on the motor fuel distributed to SUSS for its Stripes® convenience stores, instead of no margin historically reflected in our Predecessor financial statements and (ii) a three cent fixed profit margin on all volumes sold to SUSS for its independently operated consignment locations, instead of the variable and higher margin received by our Predecessor under consignment contracts; and

our entry into the SUSS Transportation Contract and the elimination of revenues and costs associated with the transportation business that were included in our Predecessor's results of operations.

As used in the following table, "affiliates" refers to sales to SUSS for its Stripes® convenience stores and independently operated consignment locations; "third-party" refers to sales to independently operated dealer supply locations and other commercial customers.

Less: Predecessor income prior to initial public offering on September 25, 2012

3,044

8,420

Limited partners' interest in net income subsequent to initial public offering

$

574

$

574

Net income per limited partner unit:

Common

$

0.03

$

0.03

Subordinated

$

0.03

$

0.03

Limited partner units outstanding:

Common units - public

10,925,000

10,925,000

Common units - affiliated

14,436

14,436

Subordinated units - affiliated

10,939,436

10,939,436

(1) Our results for the three months ended September 30, 2012 include the results of our Predecessor from July 1, 2012 through September 24, 2012, and the Partnership for the six day period from September 25, 2012 to September 30, 2012. See the table following these financials for a disaggregation of results between our Predecessor and the Partnership.

(2) Our results for the nine months ended September 30, 2012 include the results of our Predecessor from January 1, 2012 through September 24, 2012, and the Partnership for the six day period from September 25, 2012 to September 30, 2012.

Susser Petroleum Partners LP

Consolidated Balance Sheets

December 31,

2011

September 30,

2012

Predecessor

(unaudited)

(in thousands)

Assets

Current assets:

Cash and cash equivalents

$

240

$

14,810

Marketable securities

—

180,677

Accounts receivable, net of allowance for doubtful accounts of $167 at December 31, 2011, and $0 at September 30, 2012

31,760

17,164

Receivables from affiliates

106,553

21,025

Inventories, net

7,023

2,834

Other current assets

1,836

3

Total current assets

147,412

236,513

Property and equipment, net

39,049

34,217

Other assets:

Goodwill

20,661

12,936

Intangible assets, net

23,309

23,242

Other noncurrent assets

885

277

Total assets

$

231,316

$

307,185

Liabilities and unitholder's equity

Current liabilities:

Accounts payable

$

98,316

$

51,751

Accrued expenses and other current liabilities

8,010

2,369

Current maturities of long-term debt

22

23

Total current liabilities

106,348

54,143

Long-term debt

1,098

181,747

Deferred tax liability, long-term portion

2,595

—

Other noncurrent liabilities

5,462

2,645

Total liabilities

115,503

238,535

Commitments and contingencies:

Unitholder's equity:

Susser Petroleum Partners LP unitholder's equity:

Predecessor division equity

115,813

—

Common unitholders - public (10,925,000 units issued and outstanding)

—

206,320

Common unitholders - affiliated (14,436 units issued)

—

(183)

Subordinated unitholders - affiliated (10,939,436 units issued)

—

(137,487)

Total unitholder's equity

115,813

68,650

Total liabilities and unitholder's equity

$

231,316

$

307,185

Key Operating Metrics

The following table sets forth, for the periods indicated, information concerning key measures we rely on to gauge our operating performance. Historical results include our Predecessor's results of operations. See table below for a disaggregation of results between our Predecessor (prior to September 25, 2012) and the Partnership (beginning September 25, 2012). The following information is intended to provide investors with a reasonable basis for assessing our historical operations, but should not serve as the only criteria for predicting our future performance.

(1) We define EBITDA as net income before net interest expense, income tax expense and depreciation and amortization expense. Adjusted EBITDA further adjusts EBITDA to reflect certain other non-recurring and non-cash items. We define distributable cash flow as Adjusted EBITDA less cash interest expense, cash state franchise tax expense, maintenance capital expenditures, and other non-cash adjustments. Adjusted EBITDA and distributable cash flow are not financial measures calculated in accordance with GAAP. Distributable cash flow for the three and nine months ended September 30, 2012 does not include results related to our Predecessor prior to September 25, 2012.

(2) For the historical periods presented other, than the six-day period from the completion of the Partnership's IPO September 25, 2012 through September 30, 2012, affiliated sales only include sales to Stripes® convenience stores, for which our Predecessor historically received no margin, and third-party motor fuel gross profit cents per gallon includes the motor fuel sold directly to independently operated consignment locations, as well as sales to third-party dealers and other commercial customers. Following the IPO we sell fuel to SUSS for both Stripes® convenience stores and SUSS' independently operated consignment locations at a fixed profit margin of three cents per gallon. As a result, volumes sold to consignment locations are included in the calculation of third-party motor fuel gross profit cents per gallon in the historical operating data, and in the calculation of affiliated motor fuel gross profit cents per gallon in the pro forma operating data.

they are used as performance and/or liquidity measures under our revolving credit facility;

securities analysts and other interested parties use such calculations as a measure of financial performance, ability to make distributions to our unitholders and debt service capabilities;

they are used by our management for internal planning purposes, including aspects of our consolidated operating budget, and capital expenditures.

EBITDA, Adjusted EBITDA and distributable cash flow are not recognized terms under GAAP and do not purport to be alternatives to net income (loss) as measures of operating performance or to cash flows from operating activities as a measure of liquidity. EBITDA, Adjusted EBITDA and distributable cash flow have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results as reported under GAAP. Some of these limitations include:

they do not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments;

they do not reflect changes in, or cash requirements for, working capital;

they do not reflect interest expense, or the cash requirements necessary to service interest or principal payments on our revolving credit facility or term loan;

although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA and Adjusted EBITDA do not reflect cash requirements for such replacements; and

because not all companies use identical calculations, our presentation of EBITDA, Adjusted EBITDA and distributable cash flow may not be comparable to similarly titled measures of other companies.

The following table presents a reconciliation of net income (loss) to EBITDA and Adjusted EBITDA:

Three Months Ended

Nine Months Ended

September 30,

2011

September 30,

2012

September 30,

2011

September 30,

2012

Predecessor

Predecessor

(in thousands)

Net income

$

3,137

$

3,618

$

8,524

$

8,994

Depreciation, amortization and accretion

1,480

2,016

3,963

5,793

Interest expense, net

87

113

246

293

Income tax expense

1,778

1,739

4,837

4,813

EBITDA

6,482

7,486

17,570

19,893

Non-cash stock-based compensation

—

6

—

6

Loss on disposal of assets and impairment charge

70

194

213

229

Other miscellaneous expense

—

—

—

—

Adjusted EBITDA

$

6,552

$

7,686

$

17,783

$

20,128

The following table presents a reconciliation of net cash provided by operating activities to EBITDA and Adjusted EBITDA:

Nine Months Ended

September 30,

2011

September 30,

2012

Predecessor

(in thousands)

Net cash provided by operating activities

$

1,801

$

25,912

Changes in operating assets and liabilities

11,446

(8,608)

Amortization of deferred financing fees

—

(6)

Loss on disposal of assets and impairment charge

(213)

(229)

Non-cash stock-based compensation

—

(6)

Deferred income tax

(547)

(2,276)

Interest expense, net

246

293

Income tax expense

4,837

4,813

EBITDA

17,570

19,893

Non-cash stock-based compensation

—

6

Loss on disposal of assets and impairment charge

213

229

Other miscellaneous

—

—

Adjusted EBITDA

$

17,783

$

20,128

The following table is a summary of our results of operations for the three months ended September 30, 2012, disaggregated for the periods proceeding and following our IPO:

Susser Petroleum Company LLC Predecessor

Susser Petroleum Partners LP

Three Months Ended

September 30, 2012

Through September 24, 2012

From

September 25, 2012

(in thousands)

Revenues:

Motor fuel sales to third parties

$

434,436

$

24,380

$

458,816

Motor fuel sales to affiliates

601,485

45,816

647,301

Rental income

1,304

55

1,359

Other income

2,033

107

2,140

Total revenue

1,039,258

70,358

1,109,616

Gross profit:

Motor fuel gross profit to third parties

8,998

332

9,330

Motor fuel gross profit to affiliates

3

466

469

Rental income

1,304

55

1,359

Other

1,626

45

1,671

Total gross profit

11,931

898

12,829

Net income

$

3,044

$

574

$

3,618

Adjusted EBITDA(1)

$

7,020

$

666

$

7,686

Distributable cash flow (1)

$

644

(1) Reconciliation of net income to EBITDA, Adjusted EBITDA and distributable cash flow: